Valuation Aramex

Equities

Market Closed - Dubai FM Other stock markets 14:44:54 21/01/2026 +04			5-day change	1st Jan Change
2.190 ^AED	0.00%		-1.35%	-3.52%

01-15	Aramex Appoints Abbas Panju as Senior Vice President for GCC and India Regions	CI
01-02	Mideast stocks-UAE stocks mixed in first session of 2026 amid Saudi-UAE rift	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,413	6,003	5,154	3,353	3,221	3,206	3,206	-
Change	-	-6.39%	-14.15%	-34.94%	-3.93%	-0.45%	0%	-
Enterprise Value (EV) ¹	7,071	6,544	6,590	4,853	4,582	4,487	4,352	4,224
Change	-	-7.45%	0.7%	-26.36%	-5.58%	-2.08%	-2.99%	-2.95%
P/E ratio	22.5x	27.3x	31.2x	26x	22.7x	31.3x	18.3x	13.7x
PBR	2.38x	2.25x	2.05x	1.36x	1.28x	1.25x	0.78x	0.7x
PEG	-	-1.2x	-1.3x	-1.2x	2.2x	-1.1x	0.3x	0.4x
Capitalization / Revenue	1.16x	0.99x	0.87x	0.59x	0.51x	0.5x	0.46x	0.43x
EV / Revenue	1.28x	1.08x	1.11x	0.85x	0.72x	0.7x	0.63x	0.57x
EV / EBITDA	9.2x	9.67x	10.7x	7.71x	7.05x	7.46x	5.96x	5.33x
EV / EBIT	17.7x	21.3x	26.9x	18.2x	15.4x	19.3x	12.8x	10.8x
EV / FCF	7.3x	34.7x	13.5x	12.8x	9.34x	55.8x	12.7x	10x
FCF Yield	13.7%	2.88%	7.39%	7.83%	10.7%	1.79%	7.89%	9.97%
Dividend per Share ²	0.13	0.13	0.13	-	-	-	0.086	0.096
Rate of return	2.97%	3.17%	3.69%	-	-	-	3.93%	4.38%
EPS ²	0.195	0.15	0.113	0.088	0.097	0.07	0.12	0.16
Distribution rate	66.7%	86.7%	115%	-	-	-	71.7%	60%
Net sales ¹	5,510	6,069	5,926	5,694	6,324	6,393	6,927	7,390
EBITDA ¹	768.7	676.6	616	629.7	650.3	601.2	729.7	791.9
EBIT ¹	399.5	306.7	245.3	266.7	296.7	232.4	340.3	392.8
Net income ¹	285	225.4	165.4	129.3	141.8	68.66	174.7	233.9
Net Debt ¹	658.2	541.3	1,436	1,500	1,361	1,280	1,146	1,017
Reference price ²	4.380	4.100	3.520	2.290	2.200	2.190	2.190	2.190
Nbr of stocks (in thousands)	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	-
Announcement Date	10/02/21	10/02/22	09/02/23	08/02/24	11/02/25	-	-	-

¹AED in Million²AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ARAMEX	31.29x	0.7x	7.46x	-.--%	873M
DSV A/S	40.9x	2.01x	17.61x	0.4%	64.71B
KUEHNE UND NAGEL INTERNATIONAL AG	22.45x	0.84x	9.22x	3.72%	26.82B
HYUNDAI GLOVIS CO., LTD.	11.53x	0.6x	6.17x	2.21%	13.18B
NIPPON EXPRESS HOLDINGS, INC.	80.67x	0.54x	5.98x	2.86%	5.36B
LOGISTA HOLDINGS	15.5x	0.87x	3.37x	6.57%	4.81B
XIAMEN XIANGYU CO., LTD.	12.58x	-	-	3.89%	3.44B
KAMIGUMI CO., LTD.	18.02x	1.74x	10.31x	3.82%	3.41B
Average	29.12x	1.04x	8.59x	2.93%	15.32B
Weighted average by Cap.	32.96x	1.46x	13.08x	1.86%